Financhill
Sell
31

CIO Quote, Financials, Valuation and Earnings

Last price:
$5.48
Seasonality move :
-9.17%
Day range:
$5.47 - $5.55
52-week range:
$4.02 - $6.50
Dividend yield:
7.31%
P/E ratio:
--
P/S ratio:
1.26x
P/B ratio:
0.35x
Volume:
193.8K
Avg. volume:
331.2K
1-year change:
-12.48%
Market cap:
$219.6M
Revenue:
$179.1M
EPS (TTM):
-$0.42
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $156.3M $160.8M $164M $180.5M $179.1M
Revenue Growth (YoY) 20.71% 2.91% 1.99% 10.02% -0.77%
 
Cost of Revenues $57.3M $58.3M $58M $67.7M $70M
Gross Profit $99M $102.5M $106M $112.7M $109.1M
Gross Profit Margin 63.33% 63.75% 64.64% 62.47% 60.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.1M $10.7M $15.5M $13.8M $14.8M
Other Inc / (Exp) $3.4M $1.3M $476.7M $8.2M -$134K
Operating Expenses $70.2M $71.1M $72.8M $76.3M $77.8M
Operating Income $28.8M $31.5M $33.2M $36.5M $31.3M
 
Net Interest Expenses $29.7M $27.7M $24.6M $27M $33.2M
EBT. Incl. Unusual Items $2.4M $5.1M $485.3M $17.7M -$2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $2.4M $5.1M $485.3M $17.7M -$2M
 
Minority Interest in Earnings -$644K -$602K -$886K -$691K -$647K
Net Income to Common Excl Extra Items $1.8M $4.5M $484.4M $17M -$2.7M
 
Basic EPS (Cont. Ops) -$0.13 -$0.06 $10.97 $0.23 -$0.25
Diluted EPS (Cont. Ops) -$0.13 -$0.06 $10.80 $0.22 -$0.25
Weighted Average Basic Share $44M $47.2M $43.5M $42.1M $39.9M
Weighted Average Diluted Share $44M $47.2M $44.1M $42.9M $39.9M
 
EBITDA $90M $91.9M $565.9M $106M $92.8M
EBIT $30.8M $31.5M $508.5M $43.5M $29.8M
 
Revenue (Reported) $156.3M $160.8M $164M $180.5M $179.1M
Operating Income (Reported) $28.8M $31.5M $33.2M $36.5M $31.3M
Operating Income (Adjusted) $30.8M $31.5M $508.5M $43.5M $29.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $41.3M $44.9M $45.5M $44.2M $42.4M
Revenue Growth (YoY) 5.94% 8.79% 1.41% -2.87% -4.17%
 
Cost of Revenues $14.9M $15.2M $17.4M $17.6M $17.8M
Gross Profit $26.4M $29.7M $28.1M $26.6M $24.6M
Gross Profit Margin 63.92% 66.18% 61.75% 60.09% 58.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $7.9M $3.5M $3.5M $3.8M
Other Inc / (Exp) $1.3M -- -- -- --
Operating Expenses $17.7M $22.5M $19.1M $18.3M $18.4M
Operating Income $8.6M $7.2M $9M $8.3M $6.2M
 
Net Interest Expenses $6.9M $5.9M $6.9M $8.2M $8.6M
EBT. Incl. Unusual Items $3M $1.2M $2.2M $130K -$2.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $3M $1.2M $2.2M $130K -$2.5M
 
Minority Interest in Earnings -$153K -$378K -$175K -$173K -$152K
Net Income to Common Excl Extra Items $2.9M $866K $2M -$43K -$2.6M
 
Basic EPS (Cont. Ops) $0.02 -$0.02 $0.00 -$0.05 -$0.11
Diluted EPS (Cont. Ops) $0.02 -$0.02 $0.00 -$0.05 -$0.11
Weighted Average Basic Share $43.6M $43.6M $41.4M $39.9M $40.2M
Weighted Average Diluted Share $44M $43.6M $42.1M $39.9M $40.2M
 
EBITDA $24.8M $21.5M $24.3M $22.7M $20.5M
EBIT $9.7M $6.9M $8.7M $8M $5.8M
 
Revenue (Reported) $41.3M $44.9M $45.5M $44.2M $42.4M
Operating Income (Reported) $8.6M $7.2M $9M $8.3M $6.2M
Operating Income (Adjusted) $9.7M $6.9M $8.7M $8M $5.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $160.1M $164.2M $175.5M $179.4M $173.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $58.2M $58.1M $65.3M $69.6M $70.4M
Gross Profit $101.8M $106.1M $110.3M $109.8M $103.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.7M $16.4M $12.3M $14.2M $15.2M
Other Inc / (Exp) $4.3M $47.4M $450.9M -$13.6M -$1.5M
Operating Expenses $71M $75.6M $72.7M $75.4M $76.8M
Operating Income $30.9M $30.5M $37.6M $34.4M $26.3M
 
Net Interest Expenses $27.5M $25.3M $25.4M $32.6M $33.9M
EBT. Incl. Unusual Items $7.7M $52.6M $463.1M -$11.8M -$9.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $7.7M $52.6M $463.1M -$11.8M -$9.1M
 
Minority Interest in Earnings -$660K -$848K -$636K -$687K -$553K
Net Income to Common Excl Extra Items $7M $51.7M $462.5M -$12.4M -$9.6M
 
Basic EPS (Cont. Ops) -$0.01 $1.03 $10.44 -$0.50 -$0.42
Diluted EPS (Cont. Ops) -$0.01 $1.02 $10.29 -$0.50 -$0.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $94.1M $136.2M $547.6M $80.8M $85.2M
EBIT $33.8M $76.7M $487.1M $19.5M $23.5M
 
Revenue (Reported) $160.1M $164.2M $175.5M $179.4M $173.5M
Operating Income (Reported) $30.9M $30.5M $37.6M $34.4M $26.3M
Operating Income (Adjusted) $33.8M $76.7M $487.1M $19.5M $23.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $121M $124.4M $135.9M $134.8M $129.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $43.7M $43.5M $50.7M $52.6M $53M
Gross Profit $77.3M $80.9M $85.1M $82.2M $76.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8M $13.8M $10.6M $11M $11.3M
Other Inc / (Exp) $1.3M $47.4M $21.7M -$134K -$1.5M
Operating Expenses $53.2M $57.8M $57.6M $56.8M $55.8M
Operating Income $24.1M $23.1M $27.5M $25.4M $20.4M
 
Net Interest Expenses $20.8M $18.4M $19.2M $24.8M $25.5M
EBT. Incl. Unusual Items $4.7M $52.1M $29.9M $487K -$6.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $4.7M $52.1M $29.9M $487K -$6.6M
 
Minority Interest in Earnings -$514K -$760K -$510K -$506K -$412K
Net Income to Common Excl Extra Items $4.2M $51.3M $29.4M -$19K -$7M
 
Basic EPS (Cont. Ops) -$0.03 $1.06 $0.54 -$0.14 -$0.31
Diluted EPS (Cont. Ops) -$0.03 $1.05 $0.53 -$0.14 -$0.31
Weighted Average Basic Share $145.6M $130.4M $128.5M $119.7M $120.4M
Weighted Average Diluted Share $146M $131.1M $131M $119.7M $120.4M
 
EBITDA $69.7M $114M $95.4M $70.1M $62.4M
EBIT $24.4M $69.6M $48.2M $24.3M $17.9M
 
Revenue (Reported) $121M $124.4M $135.9M $134.8M $129.2M
Operating Income (Reported) $24.1M $23.1M $27.5M $25.4M $20.4M
Operating Income (Adjusted) $24.4M $69.6M $48.2M $24.3M $17.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $70.1M $25.3M $21.3M $28.2M $30.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.9M $2.2M $2.8M $4.7M $5.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $124.1M $125M $72.7M $88.7M $96.8M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $67.5M $44.1M $68.9M $55.4M $42.4M
Other Long-Term Assets $17.1M $15.8M $28.3M $29.5M $28M
Total Assets $1.2B $1.2B $1.6B $1.6B $1.5B
 
Accounts Payable $28.8M $25.4M -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $67K $531K -- -- --
Total Current Liabilities $41.1M $113M $180.7M $252.4M $243.9M
 
Long-Term Debt $607.3M $602.2M $511.6M $489.6M $469.5M
Capital Leases -- -- -- -- --
Total Liabilities $679.3M $739.4M $730.9M $771.3M $738.7M
 
Common Stock $112.5M $112.4M $112.4M $112.4M $112.4M
Other Common Equity Adj -- -- -$382K $2.7M -$248K
Common Equity $436M $304.9M $757.6M $690.8M $660.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1M $949K $979K $343K $402K
Total Equity $549.1M $417.9M $870.6M $803.2M $772.6M
 
Total Liabilities and Equity $1.2B $1.2B $1.6B $1.6B $1.5B
Cash and Short Terms $70.1M $25.3M $21.3M $28.2M $30.1M
Total Debt $607.3M $677.2M $653.6M $690.1M $669.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $38.4M $17.7M $22M $36.7M $25.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $34.8M $29.2M $39.7M $51M $52.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $91.1M $217.8M $81.4M $103.3M $95.9M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $51.6M $30.2M $58.6M $47.3M $36.5M
Other Long-Term Assets $16.2M $17.8M $30.6M $30.9M $23.6M
Total Assets $1.2B $1.2B $1.6B $1.5B $1.5B
 
Accounts Payable $32.6M $32.1M -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $2.9M -- -- --
Total Current Liabilities $119.2M $139M $239M $252.8M $309M
 
Long-Term Debt $603.5M $515.3M $491.1M $470.8M $393.2M
Capital Leases -- -- -- -- --
Total Liabilities $747.7M $705.8M $759.9M $747.7M $727.7M
 
Common Stock $112.4M $112.4M $112.4M $112.4M $112.4M
Other Common Equity Adj -- -- -- $4.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $761K $191K $332K $511K
Total Equity $425.1M $446.5M $824.3M $784.5M $747.6M
 
Total Liabilities and Equity $1.2B $1.2B $1.6B $1.5B $1.5B
Cash and Short Terms $38.4M $17.7M $22M $36.7M $25.9M
Total Debt $678.5M $603.3M $676.1M $670.8M $648.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.4M $5.1M $485.3M $17.7M -$2M
Depreciation & Amoritzation $59.2M $60.4M $57.3M $62.5M $63M
Stock-Based Compensation $1.7M $2.3M $2.6M $3.9M $4.1M
Change in Accounts Receivable -$1.1M -$182K -$654K -$6M -$897K
Change in Inventories -- -- -- -- --
Cash From Operations $49.5M $59.9M $73.2M $106.7M $57.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$81.9M -$27.8M -$17.4M -$47.1M -$41.3M
 
Dividends Paid (Ex Special Dividend) -$48.2M -$41.2M -$33.5M -$41.4M -$31.3M
Special Dividend Paid
Long-Term Debt Issued $154.8M $130M $180M $97.5M $35M
Long-Term Debt Repaid -$216.3M -$61.3M -$202.4M -$62.3M -$17.5M
Repurchase of Common Stock -- -$100.4M -- -$50.1M --
Other Financing Activities -$2.3M -$819K -$3.6M -$1.4M -$2.9M
Cash From Financing $86.8M -$73.7M -$59.5M -$57.6M -$16.8M
 
Beginning Cash (CF) $33.1M $87.5M $46M $42.3M $44.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $54.4M -$41.6M -$3.7M $2M -$870K
Ending Cash (CF) $87.5M $46M $42.3M $44.3M $43.4M
 
Levered Free Cash Flow $49.5M $59.9M $73.2M $106.7M $57.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3M $1.2M $2.2M $130K -$2.5M
Depreciation & Amoritzation $15.1M $14.6M $15.5M $14.7M $14.7M
Stock-Based Compensation $588K $666K $992K $1M $1.1M
Change in Accounts Receivable -$241K -- $214K -$362K -$657K
Change in Inventories -- -- -- -- --
Cash From Operations $16.3M $30M $22.2M $20.6M $18.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $3M $22.2M -$15M -$7.1M -$11.1M
 
Dividends Paid (Ex Special Dividend) -$8.5M -$8.4M -$10.4M -$5.8M -$5.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $8M $51M -- $50M
Long-Term Debt Repaid -$26.6M -$17.4M -$29.5M -$7.4M -$51.4M
Repurchase of Common Stock -$10.7M -- -$45.1M -- --
Other Financing Activities -$240K -$526K -$867K -$668K -$227K
Cash From Financing -$46M -$18.4M -$34.9M -$13.9M -$7.5M
 
Beginning Cash (CF) $83.1M $36.3M $69.4M $52.7M $43.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26.8M $33.9M -$27.7M -$366K -$313K
Ending Cash (CF) $56.4M $70.2M $41.7M $52.3M $43M
 
Levered Free Cash Flow $16.3M $30M $22.2M $20.6M $18.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.7M $52.6M $463.1M -$11.8M -$9.1M
Depreciation & Amoritzation $60.3M $59.5M $60.1M $61.2M $61.6M
Stock-Based Compensation $2.2M $2.6M $3.6M $4.1M $4.3M
Change in Accounts Receivable $216K $688K -$5.2M -$2M -$598K
Change in Inventories -- -- -- -- --
Cash From Operations $59.9M $78M $104.6M $57.7M $59M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4M $47M -$113.2M -$41.7M -$40.2M
 
Dividends Paid (Ex Special Dividend) -$47.5M -$33.5M -$40M -$35.3M -$23.4M
Special Dividend Paid
Long-Term Debt Issued $130M $106M $156M $50.5M $59M
Long-Term Debt Repaid -$104.5M -$182.4M -$82.1M -$17.7M -$61.7M
Repurchase of Common Stock -$100.4M -- -- -- --
Other Financing Activities -$1.3M -$1.3M -$3.8M -$2.9M -$2M
Cash From Financing -$29.6M -$111.2M -$19.9M -$5.4M -$28.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.8M $13.8M -$28.5M $10.6M -$9.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $59.9M $78M $104.6M $57.7M $59M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.7M $52.1M $29.9M $487K -$6.6M
Depreciation & Amoritzation $45.2M $44.3M $47.1M $45.8M $44.4M
Stock-Based Compensation $1.7M $2M $2.9M $3.1M $3.2M
Change in Accounts Receivable -$235K $635K -$3.9M $172K $471K
Change in Inventories -- -- -- -- --
Cash From Operations $47.6M $65.7M $97.2M $48.2M $50M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.2M $59.6M -$36.2M -$30.9M -$29.8M
 
Dividends Paid (Ex Special Dividend) -$32.8M -$25.1M -$31.6M -$25.5M -$17.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $130M $106M $82M $35M $59M
Long-Term Debt Repaid -$59.7M -$180.8M -$60.5M -$15.9M -$60.1M
Repurchase of Common Stock -$100.4M -- -$50.1M -- --
Other Financing Activities -$663K -$1.2M -$1.4M -$2.9M -$1.9M
Cash From Financing -$63.5M -$101.1M -$61.5M -$9.3M -$20.6M
 
Beginning Cash (CF) $335.5M $115.5M $159.3M $149.2M $130.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.2M $24.2M -$585K $8M -$363K
Ending Cash (CF) $304.3M $139.7M $158.7M $157.2M $129.7M
 
Levered Free Cash Flow $47.6M $65.7M $97.2M $48.2M $50M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 30.64% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is up 22.41% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is up 18.99% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock